Board Authorizes Additional $3 Billion Share Repurchase Program
HCA Holdings, Inc. (NYSE: HCA) today announced financial and operating
results for the third quarter ended September 30, 2015.
Key third quarter metrics (all percentage changes compare 3Q 2015
to 3Q 2014 unless noted):
-
Revenues increased 6.9 percent to $9.856 billion
-
Net income attributable to HCA Holdings, Inc. totaled $449 million, or
$1.05 per diluted share
-
Adjusted EBITDA totaled $1.815 billion
-
Cash flows from operations totaled $1.101 billion
-
Same facility equivalent admissions increased 3.6 percent, while same
facility admissions increased 2.9 percent
-
Same facility revenue per equivalent admission increased 1.9 percent
-
Same facility emergency room visits increased 5.8 percent
The HCA Holdings, Inc. Board of Directors has authorized an additional
share repurchase program for up to $3 billion of the Company’s
outstanding common stock. Repurchases will be made in accordance with
applicable securities laws and may be made at management’s discretion
from time to time in the open market, through privately negotiated
transactions, or otherwise. The repurchase program has no time limit and
may be suspended for periods or discontinued at any time. Including both
this program and remaining amounts under the Company’s May 2015 $1
billion share repurchase authorization as of October 23, 2015, the
Company has approximately $3.235 billion currently authorized for share
repurchases.
Revenues in the third quarter increased to $9.856 billion, compared to
$9.220 billion in the third quarter of 2014. Net income attributable to
HCA Holdings, Inc. totaled $449 million, or $1.05 per diluted share,
compared to $518 million, or $1.16 per diluted share, in the third
quarter of 2014. Third quarter 2015 results include legal claim costs of
$77 million, or $0.12 per diluted share, and losses on sales of
facilities of $2 million. The third quarter 2014 results included losses
on sales of facilities of $12 million, or $0.02 per diluted share.
Adjusted EBITDA totaled $1.815 billion compared to $1.828 billion in the
third quarter of 2014. Adjusted EBITDA is a non-GAAP financial measure.
A table reconciling net income attributable to HCA Holdings, Inc. to
Adjusted EBITDA is included in this release.
On October 21, 2015, the Circuit Court of Jackson County, Missouri ruled
that the Company was liable for prejudgment interest, from the date the
lawsuit was filed, in connection with the Company’s previously disclosed
suit against it by the Health Care Foundation of Greater Kansas City.
Legal claim costs of $77 million ($49 million net of taxes),
representing that prejudgment interest, have been recognized in the
Company’s consolidated income statements for the quarter and nine months
ended September 30, 2015 (these costs had not been recognized in the
Company’s October 14, 2015 preview of its third quarter operating
results, as the Court’s ruling occurred subsequent to the issuance of
the preview release). Once final judgment is entered, the Company plans
to pursue an appeal.
Same facility equivalent admissions increased 3.6 percent in the third
quarter of 2015 compared to the prior year period. Same facility
admissions increased 2.9 percent compared to the prior year period. Same
facility emergency room visits increased 5.8 percent in the third
quarter of 2015, compared to the prior year period. Same facility
inpatient surgeries increased 1.6 percent, while same facility
outpatient surgeries increased 1.2 percent in the third quarter of 2015
compared to the same period of 2014. Same facility revenue per
equivalent admission increased 1.9 percent in the third quarter of 2015
compared to the third quarter of 2014.
During the third quarter of 2015, salaries and benefits, supplies and
other operating expenses totaled $8.059 billion, or 81.8 percent of
revenues, compared to $7.438 billion, or 80.7 percent of revenues, in
the third quarter of 2014.
Nine Months Ended September 30, 2015
Revenues for the nine months ended September 30, 2015 totaled $29.429
billion compared to $27.282 billion in the same period of 2014. Net
income attributable to HCA Holdings, Inc. was $1.547 billion, or $3.60
per diluted share, compared to $1.348 billion, or $2.98 per diluted
share, for the first nine months of 2014. Results for the nine months
ended September 30, 2015 include gains on sales of facilities of $2
million, losses on retirement of debt of $125 million, or $0.18 per
diluted share, and legal claim costs of $77 million, or $0.11 per
diluted share. Results for the nine months ended September 30, 2014
included gains on sales of facilities of $20 million, or $0.03 per
diluted share, losses on retirement of debt of $226 million, or $0.32
per diluted share, and legal claim costs of $78 million, or $0.11 per
diluted share.
Balance Sheet and Cash Flows from Operations
As of September 30, 2015, HCA Holdings, Inc.’s balance sheet reflected
cash and cash equivalents of $588 million, total debt of $29.752
billion, and total assets of $31.896 billion. During the third quarter
of 2015, capital expenditures totaled $567 million, excluding
acquisitions. Cash flows provided by operating activities in the quarter
totaled $1.101 billion compared to $1.128 billion in the third quarter
of 2014. The $27 million decline in cash flows from operating activities
related primarily to an increase of $42 million in net payments for
income taxes for the third quarter of 2015 compared to the third quarter
of 2014.
The Company repurchased approximately 5.077 million shares of its common
stock during the third quarter of 2015 at a cost of $446 million. The
Company had approximately $614 million remaining on its May 2015 $1
billion share repurchase authorization at September 30, 2015.
Year-to-date through September 30, 2015, the Company has repurchased
approximately 17.629 million shares at a cost of $1.386 billion.
As of September 30, 2015, HCA’s leverage ratio as measured by Total
Debt/Adjusted EBITDA was 3.84x, compared to 3.96x as of December 31,
2014. As of September 30, 2015, HCA operated 168 hospitals and 114
freestanding surgery centers.
2015 Guidance
For the year ending December 31, 2015, Adjusted EBITDA is now expected
to be approximately $7.8 billion and Adjusted earnings per diluted share
is expected to be in the range of $5.20 to $5.25 per share.
The Company’s 2015 guidance contains a number of assumptions, including:
-
The Company estimates approximately 6 to 7 percent of Adjusted EBITDA
would be attributable to the Patient Protection and Affordable Care
Act (Health Reform Law);
-
EHR incentive income of $40-$50 million and EHR expenses in a range of
$30-$40 million, as compared to EHR incentive income of $125 million
and EHR expenses of $112 million in 2014;
-
Completion of $1 billion share repurchase authorized in February 2015,
but does not include repurchases under the additional $1.0 billion
authorized in May 2015 or the new $3 billion share repurchase
authorization announced today;
-
An increase in share-based compensation expense to approximately $240
million (was $224 million) from $163 million in 2014;
-
Guidance excludes the impact of items such as, but not limited to,
gains or losses on sales of facilities, losses on retirement of debt,
legal claim costs and impairments of long-lived assets; and
-
Guidance does not include any anticipated contribution in 2015 from
certain items which impacted 2014 Adjusted EBITDA, including: (i) a
$142 million increase to Medicaid revenues reflecting payments in
excess of our estimates for the indigent care component of the Texas
Medicaid Waiver Program for the program year ended September 30, 2013,
and recorded in the 2nd quarter of 2014, and (ii) $90
million in Medicare revenues recorded in 3Q 2014 in settlement for
certain claims denied by Recovery Audit Contractors (“RAC”).
Earnings Conference Call
HCA will host a conference call for investors at 9:00 a.m. Central
Daylight Time today. All interested investors are invited to access a
live audio broadcast of the call via webcast. The broadcast also will be
available on a replay basis beginning this afternoon. The webcast can be
accessed at: https://event.webcasts.com/starthere.jsp?ei=1080185
or through the Company’s Investor Relations web page, www.hcahealthcare.com.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the federal securities laws, which involve risks and
uncertainties. Forward-looking statements include statements that do not
relate solely to historical or current facts and are subject to
finalization of the Company’s third quarter financial and accounting
procedures. Forward-looking statements can be identified by the use of
words like “may,” “believe,” “will,” “expect,” “project,” “estimate,”
“anticipate,” “plan,” “initiative” or “continue.” These forward-looking
statements are based on our current plans and expectations and are
subject to a number of known and unknown uncertainties and risks, many
of which are beyond our control, which could significantly affect
current plans and expectations and our future financial position and
results of operations. These factors include, but are not limited to,
(1) the impact of our substantial indebtedness and the ability to
refinance such indebtedness on acceptable terms, (2) the effects related
to the implementation of the Patient Protection and Affordable Care Act,
as amended by the Health Care and Education Reconciliation Act
(collectively, the “Health Reform Law”), possible delays in or
complications related to implementation of the Health Reform Law, court
challenges, the possible enactment of additional federal or state health
care reforms and possible changes to the Health Reform Law and other
federal, state or local laws or regulations affecting the health care
industry, (3) the effects related to the continued implementation of the
sequestration spending reductions required under the Budget Control Act
of 2011 (the “BCA”), and related legislation extending these reductions,
and the potential for future deficit reduction legislation that may
alter these spending reductions, which include cuts to Medicare
payments, or create additional spending reductions, (4) increases in the
amount and risk of collectability of uninsured accounts and deductibles
and copayment amounts for insured accounts, (5) the ability to achieve
operating and financial targets, and attain expected levels of patient
volumes and control the costs of providing services, (6) possible
changes in Medicare, Medicaid and other state programs, including
Medicaid upper payment limit programs or waiver programs, that may
impact reimbursements to health care providers and insurers, (7) the
highly competitive nature of the health care business, (8) changes in
service mix, revenue mix and surgical volumes, including potential
declines in the population covered under managed care agreements, the
ability to enter into and renew managed care provider agreements on
acceptable terms and the impact of consumer driven health plans and
physician utilization trends and practices, (9) the efforts of insurers,
health care providers and others to contain health care costs, (10) the
outcome of our continuing efforts to monitor, maintain and comply with
appropriate laws, regulations, policies and procedures, (11) increases
in wages and the ability to attract and retain qualified management and
personnel, including affiliated physicians, nurses and medical and
technical support personnel, (12) the availability and terms of capital
to fund the expansion of our business and improvements to our existing
facilities, (13) changes in accounting practices, (14) changes in
general economic conditions nationally and regionally in our markets,
(15) the emergence and effects related to infectious diseases, including
Ebola, (16) future divestitures which may result in charges and possible
impairments of long-lived assets, (17) changes in business strategy or
development plans, (18) delays in receiving payments for services
provided, (19) the outcome of pending and any future tax audits,
disputes and litigation associated with our tax positions, (20)
potential adverse impact of known and unknown government investigations,
litigation and other claims that may be made against us, (21) our
ongoing ability to demonstrate meaningful use of certified electronic
health record technology and recognize income for the related Medicare
or Medicaid incentive payments, and (22) other risk factors described in
our annual report on Form 10-K for the year ended December 31, 2014 and
our other filings with the Securities and Exchange Commission. Many of
the factors that will determine our future results are beyond our
ability to control or predict. In light of the significant uncertainties
inherent in the forward-looking statements contained herein, readers
should not place undue reliance on forward-looking statements, which
reflect management’s views only as of the date hereof. We undertake no
obligation to revise or update any forward-looking statements, or to
make any other forward-looking statements, whether as a result of new
information, future events or otherwise.
All references to “Company” and “HCA” as used throughout this release
refer to HCA Holdings, Inc. and its affiliates.
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Comprehensive Income Statements
|
|
Third Quarter
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before provision for doubtful accounts
|
|
|
|
$
|
11,014
|
|
|
|
|
|
|
$
|
9,978
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
1,158
|
|
|
|
|
|
|
|
758
|
|
|
|
|
|
Revenues
|
|
|
|
|
9,856
|
|
|
|
100.0
|
%
|
|
|
|
9,220
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
|
|
4,619
|
|
|
|
46.9
|
|
|
|
|
4,211
|
|
|
|
45.7
|
|
|
Supplies
|
|
|
|
|
1,644
|
|
|
|
16.7
|
|
|
|
|
1,539
|
|
|
|
16.7
|
|
|
Other operating expenses
|
|
|
|
|
1,796
|
|
|
|
18.2
|
|
|
|
|
1,688
|
|
|
|
18.3
|
|
|
Electronic health record incentive income
|
|
|
|
|
(9
|
)
|
|
|
(0.1
|
)
|
|
|
|
(32
|
)
|
|
|
(0.3
|
)
|
|
Equity in earnings of affiliates
|
|
|
|
|
(9
|
)
|
|
|
(0.1
|
)
|
|
|
|
(14
|
)
|
|
|
(0.2
|
)
|
|
Depreciation and amortization
|
|
|
|
|
482
|
|
|
|
4.8
|
|
|
|
|
460
|
|
|
|
5.0
|
|
|
Interest expense
|
|
|
|
|
411
|
|
|
|
4.2
|
|
|
|
|
427
|
|
|
|
4.6
|
|
|
Losses on sales of facilities
|
|
|
|
|
2
|
|
|
|
-
|
|
|
|
|
12
|
|
|
|
0.1
|
|
|
Legal claim costs
|
|
|
|
|
77
|
|
|
|
0.8
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,013
|
|
|
|
91.4
|
|
|
|
|
8,291
|
|
|
|
89.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
843
|
|
|
|
8.6
|
|
|
|
|
929
|
|
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
270
|
|
|
|
2.8
|
|
|
|
|
318
|
|
|
|
3.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
573
|
|
|
|
5.8
|
|
|
|
|
611
|
|
|
|
6.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
|
124
|
|
|
|
1.2
|
|
|
|
|
93
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
|
$
|
449
|
|
|
|
4.6
|
|
|
|
$
|
518
|
|
|
|
5.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
$
|
1.05
|
|
|
|
|
|
|
$
|
1.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (millions)
|
|
|
|
|
426.441
|
|
|
|
|
|
|
|
447.260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to HCA Holdings, Inc.
|
|
|
|
$
|
430
|
|
|
|
|
|
|
$
|
511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Comprehensive Income Statements
|
|
For the Nine Months Ended September 30, 2015 and 2014
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues before provision for doubtful accounts
|
|
|
|
$
|
32,268
|
|
|
|
|
|
|
$
|
29,619
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
2,839
|
|
|
|
|
|
|
|
2,337
|
|
|
|
|
|
Revenues
|
|
|
|
|
29,429
|
|
|
|
100.0
|
%
|
|
|
|
27,282
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
|
|
13,509
|
|
|
|
45.9
|
|
|
|
|
12,359
|
|
|
|
45.3
|
|
|
Supplies
|
|
|
|
|
4,952
|
|
|
|
16.8
|
|
|
|
|
4,603
|
|
|
|
16.9
|
|
|
Other operating expenses
|
|
|
|
|
5,268
|
|
|
|
17.9
|
|
|
|
|
4,977
|
|
|
|
18.2
|
|
|
Electronic health record incentive income
|
|
|
|
|
(46
|
)
|
|
|
(0.2
|
)
|
|
|
|
(97
|
)
|
|
|
(0.4
|
)
|
|
Equity in earnings of affiliates
|
|
|
|
|
(38
|
)
|
|
|
(0.1
|
)
|
|
|
|
(32
|
)
|
|
|
(0.1
|
)
|
|
Depreciation and amortization
|
|
|
|
|
1,424
|
|
|
|
4.8
|
|
|
|
|
1,361
|
|
|
|
5.1
|
|
|
Interest expense
|
|
|
|
|
1,255
|
|
|
|
4.3
|
|
|
|
|
1,314
|
|
|
|
4.8
|
|
|
Gains on sales of facilities
|
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
|
(20
|
)
|
|
|
(0.1
|
)
|
|
Losses on retirement of debt
|
|
|
|
|
125
|
|
|
|
0.4
|
|
|
|
|
226
|
|
|
|
0.8
|
|
|
Legal claim costs
|
|
|
|
|
77
|
|
|
|
0.3
|
|
|
|
|
78
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,524
|
|
|
|
90.1
|
|
|
|
|
24,769
|
|
|
|
90.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
|
|
2,905
|
|
|
|
9.9
|
|
|
|
|
2,513
|
|
|
|
9.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
947
|
|
|
|
3.2
|
|
|
|
|
816
|
|
|
|
3.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
1,958
|
|
|
|
6.7
|
|
|
|
|
1,697
|
|
|
|
6.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
|
411
|
|
|
|
1.4
|
|
|
|
|
349
|
|
|
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
|
$
|
1,547
|
|
|
|
5.3
|
|
|
|
$
|
1,348
|
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
$
|
3.60
|
|
|
|
|
|
|
$
|
2.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (millions)
|
|
|
|
|
430.354
|
|
|
|
|
|
|
|
452.538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to HCA Holdings, Inc.
|
|
|
|
$
|
1,561
|
|
|
|
|
|
|
$
|
1,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Supplemental Non-GAAP Disclosures
|
|
Operating Results Summary
|
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
|
|
|
|
|
|
|
Third Quarter
|
|
Ended September 30,
|
|
|
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
$
|
9,856
|
|
$
|
9,220
|
|
$
|
29,429
|
|
|
$
|
27,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
449
|
|
$
|
518
|
|
$
|
1,547
|
|
|
$
|
1,348
|
|
|
|
Losses (gains) on sales of facilities (net of tax)
|
|
|
|
2
|
|
|
9
|
|
|
(1
|
)
|
|
|
(11
|
)
|
|
|
Losses on retirement of debt (net of tax)
|
|
|
|
-
|
|
|
-
|
|
|
79
|
|
|
|
143
|
|
|
|
Legal claim costs (net of tax)
|
|
|
|
49
|
|
|
-
|
|
|
49
|
|
|
|
49
|
|
|
Net income attributable to HCA Holdings, Inc., excluding losses
(gains) on sales of facilities, losses on retirement of debt and
legal claim costs (a)
|
|
|
|
500
|
|
|
527
|
|
|
1,674
|
|
|
|
1,529
|
|
|
|
Depreciation and amortization
|
|
|
|
482
|
|
|
460
|
|
|
1,424
|
|
|
|
1,361
|
|
|
|
Interest expense
|
|
|
|
411
|
|
|
427
|
|
|
1,255
|
|
|
|
1,314
|
|
|
|
Provision for income taxes
|
|
|
|
298
|
|
|
321
|
|
|
1,020
|
|
|
|
919
|
|
|
|
Net income attributable to noncontrolling interests
|
|
|
|
124
|
|
|
93
|
|
|
411
|
|
|
|
349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (a)
|
|
|
$
|
1,815
|
|
$
|
1,828
|
|
$
|
5,784
|
|
|
$
|
5,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc.
|
|
|
$
|
1.05
|
|
$
|
1.16
|
|
$
|
3.60
|
|
|
$
|
2.98
|
|
|
|
Losses (gains) on sales of facilities
|
|
|
|
-
|
|
|
0.02
|
|
|
-
|
|
|
|
(0.03
|
)
|
|
|
Losses on retirement of debt
|
|
|
|
-
|
|
|
-
|
|
|
0.18
|
|
|
|
0.32
|
|
|
|
Legal claim costs
|
|
|
|
0.12
|
|
|
-
|
|
|
0.11
|
|
|
|
0.11
|
|
|
|
|
Net income attributable to HCA Holdings, Inc., excluding losses
(gains) on sales of facilities, losses on retirement of debt and
legal claim costs(a)
|
|
|
$
|
1.17
|
|
$
|
1.18
|
|
$
|
3.89
|
|
|
$
|
3.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (millions)
|
|
|
|
426.441
|
|
|
447.260
|
|
|
430.354
|
|
|
|
452.538
|
|
|
_______________________
|
|
|
|
(a)
|
Net income attributable to HCA Holdings, Inc., excluding losses
(gains) on sales of facilities, losses on retirement of debt and
legal claim costs, and Adjusted EBITDA should not be considered as
measures of financial performance under generally accepted
accounting principles ("GAAP"). We believe net income attributable
to HCA Holdings, Inc., excluding losses (gains) on sales of
facilities, losses on retirement of debt and legal claim costs, and
Adjusted EBITDA are important measures that supplement discussions
and analysis of our results of operations. We believe it is useful
to investors to provide disclosures of our results of operations on
the same basis used by management. Management relies upon net income
attributable to HCA Holdings, Inc., excluding losses (gains) on
sales of facilities, losses on retirement of debt and legal claim
costs, and Adjusted EBITDA as the primary measures to review and
assess operating performance of its hospital facilities and their
management teams.
|
|
|
|
|
|
Management and investors review both the overall performance
(including net income attributable to HCA Holdings, Inc., excluding
losses (gains) on sales of facilities, losses on retirement of debt
and legal claim costs, and GAAP net income attributable to HCA
Holdings, Inc.) and operating performance (Adjusted EBITDA) of our
health care facilities. Adjusted EBITDA and the Adjusted EBITDA
margin (Adjusted EBITDA divided by revenues) are utilized by
management and investors to compare our current operating results
with the corresponding periods during the previous year and to
compare our operating results with other companies in the health
care industry. It is reasonable to expect that gains (losses) on
sales of facilities, losses on retirement of debt and legal claim
costs will occur in future periods, but the amounts recognized can
vary significantly from period to period, do not directly relate to
the ongoing operations of our health care facilities and complicate
period comparisons of our results of operations and operations
comparisons with other health care companies.
|
|
|
|
|
|
Net income attributable to HCA Holdings, Inc., excluding losses
(gains) on sales of facilities, losses on retirement of debt and
legal claim costs, and Adjusted EBITDA are not measures of financial
performance under GAAP, and should not be considered as alternatives
to net income attributable to HCA Holdings, Inc. as a measure of
operating performance or cash flows from operating, investing and
financing activities as a measure of liquidity. Because net income
attributable to HCA Holdings, Inc., excluding losses (gains) on
sales of facilities, losses on retirement of debt and legal claim
costs, and Adjusted EBITDA are not measurements determined in
accordance with GAAP and are susceptible to varying calculations,
net income attributable to HCA Holdings, Inc., excluding losses
(gains) on sales of facilities, losses on retirement of debt and
legal claim costs, and Adjusted EBITDA, as presented, may not be
comparable to other similarly titled measures presented by other
companies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
|
2015
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
588
|
|
|
|
$
|
673
|
|
|
|
$
|
566
|
|
|
Accounts receivable, less allowance for doubtful accounts of
$5,111, $4,798 and $5,011
|
|
|
|
|
5,827
|
|
|
|
|
5,804
|
|
|
|
|
5,694
|
|
|
Inventories
|
|
|
|
|
1,379
|
|
|
|
|
1,348
|
|
|
|
|
1,279
|
|
|
Deferred income taxes
|
|
|
|
|
412
|
|
|
|
|
376
|
|
|
|
|
366
|
|
|
Other
|
|
|
|
|
1,015
|
|
|
|
|
1,092
|
|
|
|
|
1,025
|
|
|
Total current assets
|
|
|
|
|
9,221
|
|
|
|
|
9,293
|
|
|
|
|
8,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, at cost
|
|
|
|
|
34,207
|
|
|
|
|
33,803
|
|
|
|
|
32,980
|
|
|
Accumulated depreciation
|
|
|
|
|
(19,503
|
)
|
|
|
|
(19,243
|
)
|
|
|
|
(18,625
|
)
|
|
|
|
|
|
|
14,704
|
|
|
|
|
14,560
|
|
|
|
|
14,355
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments of insurance subsidiaries
|
|
|
|
|
409
|
|
|
|
|
404
|
|
|
|
|
494
|
|
|
Investments in and advances to affiliates
|
|
|
|
|
186
|
|
|
|
|
182
|
|
|
|
|
165
|
|
|
Goodwill and other intangible assets
|
|
|
|
|
6,540
|
|
|
|
|
6,484
|
|
|
|
|
6,416
|
|
|
Other
|
|
|
|
|
836
|
|
|
|
|
787
|
|
|
|
|
620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
31,896
|
|
|
|
$
|
31,710
|
|
|
|
$
|
30,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
1,877
|
|
|
|
$
|
1,884
|
|
|
|
$
|
2,035
|
|
|
Accrued salaries
|
|
|
|
|
1,358
|
|
|
|
|
1,282
|
|
|
|
|
1,370
|
|
|
Other accrued expenses
|
|
|
|
|
1,701
|
|
|
|
|
1,770
|
|
|
|
|
1,737
|
|
|
Long-term debt due within one year
|
|
|
|
|
1,377
|
|
|
|
|
1,374
|
|
|
|
|
338
|
|
|
Total current liabilities
|
|
|
|
|
6,313
|
|
|
|
|
6,310
|
|
|
|
|
5,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less net debt issuance costs of $160, $167 and $219
|
|
|
|
|
28,375
|
|
|
|
|
28,363
|
|
|
|
|
29,088
|
|
|
Professional liability risks
|
|
|
|
|
1,117
|
|
|
|
|
1,132
|
|
|
|
|
1,078
|
|
|
Income taxes and other liabilities
|
|
|
|
|
1,903
|
|
|
|
|
1,860
|
|
|
|
|
1,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' deficit attributable to HCA Holdings, Inc.
|
|
|
|
|
(7,294
|
)
|
|
|
|
(7,406
|
)
|
|
|
|
(7,894
|
)
|
|
Noncontrolling interests
|
|
|
|
|
1,482
|
|
|
|
|
1,451
|
|
|
|
|
1,396
|
|
|
Total deficit
|
|
|
|
|
(5,812
|
)
|
|
|
|
(5,955
|
)
|
|
|
|
(6,498
|
)
|
|
|
|
|
|
$
|
31,896
|
|
|
|
$
|
31,710
|
|
|
|
$
|
30,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Consolidated Statements of Cash Flows
|
|
For the Nine Months Ended September 30, 2015 and 2014
|
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
$
|
1,958
|
|
|
$
|
1,697
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Decrease in cash from operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
(2,976
|
)
|
|
|
(2,655
|
)
|
|
|
|
|
|
Provision for doubtful accounts
|
|
|
|
|
2,839
|
|
|
|
2,337
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
|
(137
|
)
|
|
|
(318
|
)
|
|
|
|
|
|
Inventories and other assets
|
|
|
|
|
(205
|
)
|
|
|
(248
|
)
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
(152
|
)
|
|
|
(42
|
)
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
1,424
|
|
|
|
1,361
|
|
|
|
|
|
Income taxes
|
|
|
|
|
(148
|
)
|
|
|
(61
|
)
|
|
|
|
|
Gains on sales of facilities
|
|
|
|
|
(2
|
)
|
|
|
(20
|
)
|
|
|
|
|
Losses on retirement of debt
|
|
|
|
|
125
|
|
|
|
226
|
|
|
|
|
|
Legal claim costs
|
|
|
|
|
77
|
|
|
|
78
|
|
|
|
|
|
Amortization of debt issuance costs
|
|
|
|
|
27
|
|
|
|
33
|
|
|
|
|
|
Share-based compensation
|
|
|
|
|
171
|
|
|
|
118
|
|
|
|
|
|
Other
|
|
|
|
|
38
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
|
3,176
|
|
|
|
2,821
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
(1,571
|
)
|
|
|
(1,482
|
)
|
|
|
|
Acquisition of hospitals and health care entities
|
|
|
|
|
(184
|
)
|
|
|
(97
|
)
|
|
|
|
Disposition of hospitals and health care entities
|
|
|
|
|
27
|
|
|
|
38
|
|
|
|
|
Change in investments
|
|
|
|
|
94
|
|
|
|
22
|
|
|
|
|
Other
|
|
|
|
|
3
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
(1,631
|
)
|
|
|
(1,512
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Issuance of long-term debt
|
|
|
|
|
4,048
|
|
|
|
3,502
|
|
|
|
|
Net change in revolving credit facilities
|
|
|
|
|
(270
|
)
|
|
|
(160
|
)
|
|
|
|
Repayment of long-term debt
|
|
|
|
|
(3,702
|
)
|
|
|
(3,525
|
)
|
|
|
|
Distributions to noncontrolling interests
|
|
|
|
|
(367
|
)
|
|
|
(325
|
)
|
|
|
|
Payment of debt issuance costs
|
|
|
|
|
(34
|
)
|
|
|
(49
|
)
|
|
|
|
Repurchase of common stock
|
|
|
|
|
(1,386
|
)
|
|
|
(750
|
)
|
|
|
|
Income tax benefits
|
|
|
|
|
231
|
|
|
|
119
|
|
|
|
|
Other
|
|
|
|
|
(43
|
)
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
|
|
(1,523
|
)
|
|
|
(1,208
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents
|
|
|
|
|
22
|
|
|
|
101
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
566
|
|
|
|
414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
588
|
|
|
$
|
515
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest payments
|
|
|
|
$
|
1,349
|
|
|
$
|
1,441
|
|
|
Income tax payments, net
|
|
|
|
$
|
864
|
|
|
$
|
758
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HCA Holdings, Inc.
|
|
Operating Statistics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months
|
|
|
|
|
|
Third Quarter
|
|
|
Ended September 30,
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Hospitals
|
|
|
|
|
168
|
|
|
|
|
165
|
|
|
|
|
168
|
|
|
|
|
165
|
|
|
Number of Freestanding Outpatient Surgery Centers
|
|
|
|
|
114
|
|
|
|
|
113
|
|
|
|
|
114
|
|
|
|
|
113
|
|
|
Licensed Beds at End of Period
|
|
|
|
|
43,731
|
|
|
|
|
43,241
|
|
|
|
|
43,731
|
|
|
|
|
43,241
|
|
|
Weighted Average Licensed Beds
|
|
|
|
|
43,700
|
|
|
|
|
43,226
|
|
|
|
|
43,591
|
|
|
|
|
43,069
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Admissions
|
|
|
|
|
466,400
|
|
|
|
|
449,400
|
|
|
|
|
1,401,500
|
|
|
|
|
1,337,300
|
|
|
% Change
|
|
|
|
|
3.8
|
%
|
|
|
|
|
|
|
4.8
|
%
|
|
|
|
|
Equivalent Admissions
|
|
|
|
|
787,300
|
|
|
|
|
751,300
|
|
|
|
|
2,334,900
|
|
|
|
|
2,198,500
|
|
|
% Change
|
|
|
|
|
4.8
|
%
|
|
|
|
|
|
|
6.2
|
%
|
|
|
|
|
Revenue per Equivalent Admission
|
|
|
|
$
|
12,517
|
|
|
|
$
|
12,273
|
|
|
|
$
|
12,604
|
|
|
|
$
|
12,410
|
|
|
% Change
|
|
|
|
|
2.0
|
%
|
|
|
|
|
|
|
1.6
|
%
|
|
|
|
|
Inpatient Revenue per Admission
|
|
|
|
$
|
12,224
|
|
|
|
$
|
12,227
|
|
|
|
$
|
12,332
|
|
|
|
$
|
12,281
|
|
|
% Change
|
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patient Days
|
|
|
|
|
2,260,700
|
|
|
|
|
2,150,300
|
|
|
|
|
6,871,900
|
|
|
|
|
6,483,100
|
|
|
% Change
|
|
|
|
|
5.1
|
%
|
|
|
|
|
|
|
6.0
|
%
|
|
|
|
|
Equivalent Patient Days
|
|
|
|
|
3,817,000
|
|
|
|
|
3,595,700
|
|
|
|
|
11,448,600
|
|
|
|
|
10,658,200
|
|
|
% Change
|
|
|
|
|
6.2
|
%
|
|
|
|
|
|
|
7.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient Surgery Cases
|
|
|
|
|
134,000
|
|
|
|
|
131,300
|
|
|
|
|
395,900
|
|
|
|
|
386,300
|
|
|
% Change
|
|
|
|
|
2.0
|
%
|
|
|
|
|
|
|
2.5
|
%
|
|
|
|
|
Outpatient Surgery Cases
|
|
|
|
|
226,400
|
|
|
|
|
222,700
|
|
|
|
|
669,200
|
|
|
|
|
658,200
|
|
|
% Change
|
|
|
|
|
1.7
|
%
|
|
|
|
|
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emergency Room Visits
|
|
|
|
|
2,023,100
|
|
|
|
|
1,886,700
|
|
|
|
|
6,012,500
|
|
|
|
|
5,501,500
|
|
|
% Change
|
|
|
|
|
7.2
|
%
|
|
|
|
|
|
|
9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outpatient Revenues as a Percentage of Patient Revenues
|
|
|
|
|
40.2
|
%
|
|
|
|
38.4
|
%
|
|
|
|
39.3
|
%
|
|
|
|
37.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Length of Stay
|
|
|
|
|
4.8
|
|
|
|
|
4.8
|
|
|
|
|
4.9
|
|
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy
|
|
|
|
|
56.2
|
%
|
|
|
|
54.1
|
%
|
|
|
|
57.7
|
%
|
|
|
|
55.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same Facility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Admissions
|
|
|
|
|
461,500
|
|
|
|
|
448,300
|
|
|
|
|
1,388,200
|
|
|
|
|
1,334,200
|
|
|
% Change
|
|
|
|
|
2.9
|
%
|
|
|
|
|
|
|
4.1
|
%
|
|
|
|
|
Equivalent Admissions
|
|
|
|
|
775,700
|
|
|
|
|
748,600
|
|
|
|
|
2,304,500
|
|
|
|
|
2,190,700
|
|
|
% Change
|
|
|
|
|
3.6
|
%
|
|
|
|
|
|
|
5.2
|
%
|
|
|
|
|
Revenue per Equivalent Admission
|
|
|
|
$
|
12,509
|
|
|
|
$
|
12,281
|
|
|
|
$
|
12,601
|
|
|
|
$
|
12,422
|
|
|
% Change
|
|
|
|
|
1.9
|
%
|
|
|
|
|
|
|
1.4
|
%
|
|
|
|
|
Inpatient Revenue per Admission
|
|
|
|
$
|
12,279
|
|
|
|
$
|
12,246
|
|
|
|
$
|
12,379
|
|
|
|
$
|
12,294
|
|
|
% Change
|
|
|
|
|
0.3
|
%
|
|
|
|
|
|
|
0.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inpatient Surgery Cases
|
|
|
|
|
132,800
|
|
|
|
|
130,700
|
|
|
|
|
392,600
|
|
|
|
|
383,600
|
|
|
% Change
|
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
2.3
|
%
|
|
|
|
|
Outpatient Surgery Cases
|
|
|
|
|
222,000
|
|
|
|
|
219,300
|
|
|
|
|
657,400
|
|
|
|
|
648,900
|
|
|
% Change
|
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
1.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emergency Room Visits
|
|
|
|
|
1,989,300
|
|
|
|
|
1,879,600
|
|
|
|
|
5,931,300
|
|
|
|
|
5,482,700
|
|
|
% Change
|
|
|
|
|
5.8
|
%
|
|
|
|
|
|
|
8.2
|
%
|
|
|
|
|
|
|
|
|
|

HCA Holdings, Inc.
Investor Contact:
Mark Kimbrough, 615-344-2688
or
Media Contact:
Ed Fishbough, 615-344-2810